Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.03% first-year return on $287k initial cash invested.
-19.03%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$5,980
Rent
-$4,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,980 income − $10,528 expenses = $4,548 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,797
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,980
Total Expenses
$10,528
Mortgage P&I
112%
$6,720
Property Taxes
22%
$1,320
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658